Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordic Harvest A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5% 0.5%   Bankruptcy risk   0.0% 13.1% 2.2% 6.0% 10.2% 11.8% 16.1% 16.1%   Credit score (0-100)   0 19 65 37 23 19 11 11   Credit rating   N/A BB BBB BBB BB BB BB BB   Credit limit (kDKK)   0.0 -0.0 1.1 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -225 -4,538 -10,054 -10,681 -3,178 0.0 0.0   EBITDA   0.0 -225 -6,663 -20,644 -26,447 -18,280 0.0 0.0   EBIT   0.0 -225 -6,663 -24,450 -31,871 -23,724 0.0 0.0   Pre-tax profit (PTP)   0.0 -227.3 -6,854.7 -24,988.1 -34,169.9 -29,376.5 0.0 0.0   Net earnings   0.0 -182.2 -5,346.7 -24,583.0 -33,367.0 -29,905.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -227 -6,855 -24,988 -34,170 -29,376 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 555 37,154 41,621 33,616 29,162 0.0 0.0   Shareholders equity total   0.0 -132 46,521 31,611 -1,756 -28,112 -33,757 -33,757   Interest-bearing liabilities   0.0 202 41.9 10,057 51,127 62,243 33,757 33,757   Balance sheet total (assets)   0.0 795 49,027 48,334 50,531 39,392 0.0 0.0   Net Debt   0.0 202 -5,078 7,836 41,330 62,243 33,757 33,757     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -225 -4,538 -10,054 -10,681 -3,178 0.0 0.0   Gross profit growth   0.0% 0.0% -1,916.4% -121.6% -6.2% 70.2% 0.0% 0.0%   Employees   0 0 4 25 35 33 0 0   Employee growth %   0.0% 0.0% 0.0% 525.0% 40.0% -5.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 795 49,027 48,334 50,531 39,392 0 0   Balance sheet change%   0.0% 0.0% 6,070.4% -1.4% 4.5% -22.0% -100.0% 0.0%   Added value   0.0 -225.1 -6,662.7 -20,643.7 -28,064.4 -18,280.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 555 36,599 660 -10,488 -6,310 -35,691 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 146.8% 243.2% 298.4% 746.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -24.3% -26.7% -49.8% -63.3% -39.6% 0.0% 0.0%   ROI %   0.0% -111.2% -28.2% -50.8% -64.1% -41.9% 0.0% 0.0%   ROE %   0.0% -22.9% -22.6% -62.9% -54.0% -33.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -14.3% 94.9% 65.4% 43.1% 27.6% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -89.9% 76.2% -38.0% -156.3% -340.5% 0.0% 0.0%   Gearing %   0.0% -153.1% 0.1% 31.8% -2,911.5% -221.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.3% 157.3% 15.0% 7.5% 10.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.3 5.7 108.4 1.2 0.1 0.0 0.0   Current Ratio   0.0 0.3 5.7 108.4 1.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 5,119.9 2,221.1 9,797.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -686.8 9,776.9 6,125.2 2,702.5 -15,970.3 -16,878.5 -16,878.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -1,666 -826 -802 -554 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1,666 -826 -756 -554 0 0   EBIT / employee   0 0 -1,666 -978 -911 -719 0 0   Net earnings / employee   0 0 -1,337 -983 -953 -906 0 0